河北區(qū)域熱能計量改造工程預(yù)算書

建設(shè)工程預(yù)算書工程名稱：唐山**分公司區(qū)域熱能計量改造工程建筑面積：平方米工程造價：566296.83元單方造價：元/平方米建設(shè)單位：**集團唐山**分公司施工單位：唐山**機電有限責(zé)任公司造價工程師或造價員：（簽字蓋章）校對人：（簽字蓋章）審定人：（簽字蓋章）編制單位：唐山**電有限責(zé)任公司編制日期：2009年9月23日版權(quán)許可編號：冀建價200801-A單位工程費匯總表工程名稱：唐山**分公司熱計量改造工程第1頁，共1頁序號編碼項目名稱計算基礎(chǔ)費率（%）費用金額（元）安裝工程，三類工工程，包工包包料1ZJF直接費RGF+CLF++JXF+WWCF100.000505094.2272RGF其中：人工費STRGF+CSSRGF100.00076804.1443CLF其中：材料費STCLF+CSSCLF100.000405059.9954JXF其中：機械費STJXF+CSSJXF100.00017355.8335WCF其中：未計價材料料費STWCF+CSSWCF100.0005874.356QFJS直接費中的人工費費+機械費RGF+JXF100.00094159.9777GLF企業(yè)管理費QFJS16.00015065.6008LR利潤QFJS8.0007532.809GF規(guī)費QFJS18.50017419.59910JKTZ價款調(diào)整JC+DLF100.00040.3011JC其中：價差STJC+CSJJC100.00040.3012DLF其中：獨立費DLFHJ100.00013SJ稅金ZJF+GLF++LR+GFF+JKTZZ3.45018807.76614HJ工程造價ZJF+GLF++LR+GFF+JKTZZ+SJ100.000563960.332一般建筑工程，三三類工程，包包工包料1ZJF直接及技術(shù)措施性性成本RGF+CLF++JXF+WWCF100.0001350.202RGF其中：人工費STRGF+CSSRGF100.0001350.203CLF其中：材料費STCLF+CSSCLF100.0004JXF其中：機械費STJXF+CSSJXF100.0005WCF其中：未計價材料料費STWCF+CSSWCF100.0006AQWM安全防護、文明施施工費(STRGF+STTJXF)++(CSRGGF+CSJJXF)10.900147.177AQWMR其中：人工費(STRGF+STTJXF)++(CSRGGF+CSJJXF)2.64035.658AQWMJ其中：機械費(STRGF+STTJXF)++(CSRGGF+CSJJXF)0.92012.429QTF施工組織措施費(STRGF+STTJXF)++(CSRGGF+CSJJXF)10.560142.5810QTFR其中：人工費(STRGF+STTJXF)++(CSRGGF+CSJJXF)3.67049.5511QTFJ其中：機械費(STRGF+STTJXF)++(CSRGGF+CSJJXF)2.91039.2912QFJS取費基數(shù)(RGF+JXF))+(AQWWMR+AQQWMJ)++(QTFRR+QTFJJ)100.0001487.1113GLF企業(yè)管理費QFJS17.000252.8114LR利潤QFJS8.000118.9715GF規(guī)費QFJS16.600246.8616JKTZ價款調(diào)整JC+DLF100.00017JC其中：價差STJC+CSJJC100.00018DLF其中：獨立費DLFHJ100.00019SJ稅金ZJF+AQWMM+QTF++GLF+LLR+GF++JKTZ3.45077.9220HJ工程造價ZJF+AQWMM+QTF++GLF+LLR+GF++JKTZ++SJ100.0002336.51合計566296.883版權(quán)許可編號：冀建價200801-A實體項目預(yù)算工程名稱：唐山**分公司熱計量改造工程第1頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費1DN501[84]6-8004熱力小井(和DNN50管路配套)座1.0007245.722458.404494.857245.722458.404494.85292.472[81]A1-112換人工挖溝槽一、二二類土深度（3m以內(nèi)）100m30.9502532.842529.782406.202403.292.913[81]A1-444換回填土，夯填100m30.7121080.56893.03769.36635.84133.524[81]A1-1122機械運土方運距5500m(100m以內(nèi))1000m30.0247762.111380.60186.2933.13153.165[81]A1-1123換機械運土方距10000m以內(nèi)內(nèi)每增加1000m1000m30.02432024.033768.58768.586[6]1-1444換混凝土及鋼筋混凝凝土拆除，現(xiàn)現(xiàn)澆鋼筋混凝凝土m35.830216.00216.001259.281259.287[6]1-64換換墻體拆除，整磚墻墻，砂漿M2.5，以下m36.61059.0658.500.56390.39386.693.708[6]13-122換渣土運輸，1kmm以內(nèi)m312.4408.874.95110.3461.5848.769[6]13-133換渣土運輸，每增加加1kmm312.44026.99335.76335.7610[81]A9-1181換井蓋，700mmm（承重30噸）座1.000157.00157.00157.00157.00118-23換無縫管安裝，DNN50mm以內(nèi)內(nèi)10m0.800429.1631.60395.16343.3325.28316.131.921211-66管道刷油，瀝青漆漆第一遍10m20.15115.6910.405.292.371.570.80主材：煤焦油瀝青青漆L01-117kg0.4356.502.832.831311-67管道刷油，瀝青漆漆第二遍10m20.15114.7210.004.722.221.510.71主材：煤焦油瀝青青漆L01-117kg0.3736.502.422.42148-381換蝶閥（鑄鋼）安裝裝，D343HH-16CDDN50個4.0002045.0513.202014.248180.2052.808056.9670.44158-493換自力壓差控制閥（鑄鑄鋼）安裝DN50mmm以內(nèi)個1.0001836.4024.401794.391836.4024.401794.3917.61168-440換過濾器（鑄鋼）安安裝，DN50mmm以內(nèi)個1.000612.5013.60571.80612.5013.60571.8027.10178-515換超聲波熱能表（不不銹鋼）安裝裝，DN50mmm以內(nèi)組1.00023776.700232.8023543.90023776.700232.8023543.900188-493換壓力表（Y10000-0..1MPa))安裝組1.000682.6724.40640.66682.6724.40640.6617.61198-365換不銹鋼閘閥安裝，Z155W-16PPDN20mm個4.000294.338.00286.331177.3232.001145.32版權(quán)許可編號：冀建價200801-A實體項目預(yù)算表工程名稱：唐山**分公司熱計量改造工程第2頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費208-2換鍍鋅管安裝，DNN20mm以內(nèi)內(nèi)10m0.200293.8724.00269.8758.774.8053.972111-72管道刷油，熱瀝青青第一遍10m20.017123.9532.8091.152.110.561.552211-73管道刷油，熱瀝青青第二遍10m20.01757.2116.0041.210.970.270.70238-21換無縫管安裝，DNN20mm以內(nèi)內(nèi)10m0.200299.4139.00258.0159.887.8051.600.482411-66管道刷油，瀝青第第一遍10m20.02715.6910.405.290.420.280.14主材：煤焦油瀝青青漆L01-117kg0.0786.500.510.512511-67管道刷油，瀝青漆漆第二遍10m20.02714.7210.004.720.400.270.13主材：煤焦油瀝青青漆L01-117kg0.0676.500.430.432611-1926換換橡塑保溫管安裝，管管道Φ57以下（厚度度50mm）m30.1401833.74152.401671.67256.7221.34234.031.35278-477差壓回路套2.000201.7721.60178.57403.5443.20357.143.20主材：法蘭疏水器器DN20個2.00073.20146.40146.40288-320換法蘭盤安裝，DNN50mm以內(nèi)內(nèi)副14.000145.888.00106.722042.32112.001494.08436.242DN65-8029[81]A1-112換人工挖溝槽一、二二類土深度（3m以內(nèi)）100m30.9502532.842529.782406.202403.292.9130[81]A1-444換回填土，夯填100m30.7121080.56893.03769.36635.84133.5231[81]A1-1122機械運土方運距5500m（1000mm以內(nèi)）1000m30.0247762.111380.60186.2933.13153.1632[81]A1-1123換機械運土方運距11000m以以內(nèi)每增加1100m1000m30.02432024.033768.58768.5833[6]1-1444換混凝土及鋼筋混凝凝土拆除，現(xiàn)現(xiàn)澆鋼筋混凝凝土m35.830216.00216.001259.281259.2834[6]1-64換換墻體拆除，整磚墻墻，砂漿M2.5,以下m36.61059.0658.500.56390.39386.693.7035[6]13-122換渣土運輸，1kmm以內(nèi)m312.4408.874.95110.3461.5848.7636[6]13-133換渣土運輸，每增加加1kmm312.44026.99335.76335.76版權(quán)許可編號：冀建價200801-A實體項目預(yù)算表工程名稱：唐山**分公司熱計量改造工程第3頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費378-24換無縫管安裝，DNN80mm以內(nèi)10m0.800738.6234.40677.00590.9027.52541.6021.783811-66換管道刷油，瀝青漆漆第一遍10m20.15134.4110.4024.015.201.573.633911-67換管道刷油，瀝青漆漆第二遍10m20.15130.7710.0020.774.651.513.14408-382換蝶閥（鑄鋼）安裝裝，D343HH-16CDDN80個4.0002978.2719.202927.9111913.08876.8011711.644124.64418-493換自力壓差控制閥（鑄鑄鋼）安裝，DN80mmm以內(nèi)個1.0003490.6513.603449.953490.6513.603449.9527.10428-440換過濾器（鑄鋼）安安裝，DN80mmm以內(nèi)個1.000720.6513.60679.95720.6513.60679.9527.10438-515換超聲波熱能表（不不銹鋼）安裝裝組1.00023776.700232.8023543.90023776.700232.8023543.900448-493換壓力表（Y10000-0..1MPa))安裝組1.000682.6724.40640.66682.6724.40640.6617.61458-365換不銹鋼閘閥安裝，Z15W--16PDDN20mmm個4.000459.988.00451.981839.9232.001807.92468-2換鍍鋅管安裝，DNN20mm以內(nèi)內(nèi)10m0.200321.3731.20290.1764.276.2458.034711-72管道刷油，熱瀝青青第一遍10m20.017123.9532.8091.152.110.561.554811-73管道刷油，熱瀝青青第二遍10m20.01757.2116.0041.210.970.270.70498-21無縫管安裝，DNN20mm以內(nèi)內(nèi)10m0.200408.1026.00379.7081.625.2075.940.48主材：焊接鋼管DDN32m2.03017.1534.8134.815011-66管道刷油，瀝青漆漆第一遍10m20.02715.6910.405.290.420.280.14主材：煤焦油瀝青青漆L01-117kg0.0786.500.510.515111-67管道刷油，瀝青漆漆第二遍10m20.02714.7210.004.720.400.270.13主材：煤焦油瀝青青漆L01-117kg0.0676.500.430.435211-1926換換橡塑保溫管安裝，管管道Φ57以下（厚度度50mm）m30.1801833.74152.40161.67330.0727.43300.901.74538-477差壓回路套2.000201.7721.60178.57403.5443.20357.143.20版權(quán)許可編號：冀建價200801-A實體項目預(yù)算表工程名稱：唐山**分公司熱計量改造工程第4頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費主材：法蘭疏水器器DN20個2.00073.20146.40146.40548-320換法蘭盤安裝，DNN80mm以內(nèi)內(nèi)副14.000145.888.00106.722042.32112.001494.08436.243DN80(3)55[84]6-8004熱力小井（與DNN80管路配套）座3.0007245.722458.404494.8521737.1667375.2013484.555877.4156[81]A1-112換人工挖溝槽一、二二類土深度（3m以內(nèi)）100m33.0902532.842529.787826.487817.029.4657[81]A1-444換回填土，夯填100m32.2501080.56893.032431.262009.32421.9458[81]A1-1122機械運土方運距5500m（1000mm以內(nèi)）1000m30.0847762.111380.60652.02115.97536.0561[81]A1-1123換機械運土方運距11000m以以內(nèi)每增加1100m1000m30.08432024.0332690.022690.0262[6]1-1444換混凝土及鋼筋混凝凝土拆除，現(xiàn)現(xiàn)澆鋼筋混凝凝土m321.810216.00216.004710.964710.9663[6]1-64換換墻體拆除，整磚墻墻，砂漿M2.5,以下m322.09259.0658.500.561304.751292.3812.3764[6]13-122換渣土運輸，1kmm以內(nèi)m343.8908.874.95389.31217.26172.0565[6]13-133換渣土運輸，每增加加1kmm343.89026.991184.591184.5966[81]A9-1181換井蓋，700mmm（承重30噸）座5.000157.00157.00785.00785.00678-25換無縫管安裝，DNN80mm以內(nèi)內(nèi)10m2.400738.6234.40677.001772.6982.561624.8065.336811-66管道刷油，瀝青漆漆第一遍10m20.45215.6910.405.297.094.702.396911-67換管道刷油，瀝青漆漆第二遍10m20.04530.7710.0020.771.380.450.93708-383換蝶閥（鑄鋼）安裝裝，D343HH-16CDDN80個12.0002978.2719.202927.9135739.244230.4035134.922373.92718-440換自力壓差控制閥（鑄鑄鋼）安裝，DN80mmm以內(nèi)個3.0003490.6513.603449.9510471.95540.8010349.85581.30728-440換過濾器（鑄鋼）安安裝，DN80mmm以內(nèi)個3.000720.6513.60679.952161.9540.802039.8581.30738-515換超聲波熱能表（不不銹鋼）安裝裝組3.00023776.700232.8023543.90071330.100698.4070631.700748-493換壓力表（Y10000-0..1MPa))安裝組3.000682.6724.40640.662048.0173.201921.9852.83758-365換不銹鋼閘閥安裝，Z15W--16PDDN20mmm個12.000459.988.00451.985519.7696.005423.76版權(quán)許可編號：冀建價200801-A實體項目預(yù)算表工程名稱：唐山**分公司熱計量改造工程第5頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費768-2換鍍鋅管安裝，DNN20mm以內(nèi)內(nèi)10m0.600321.3731.20290.17192.8118.72174.097711-72管道刷油，熱瀝青青第一遍10m20.005123.9532.8091.150.620.160.467811-73管道刷油，熱瀝青青第二遍10m20.00557.2116.0041.210.290.080.21808-21換無縫管安裝，DNN20mm以內(nèi)內(nèi)10m0.600408.1026.00379.70244.8615.60227.821.448111-66換管道刷油，瀝青漆漆第一遍10m20.00834.4110.4024.010.270.080.198211-67換管道刷油，瀝青漆漆第二遍10m20.00830.7740.0020.770.250.080.178311-1932換換橡塑保溫管安裝，管管道Φ133以下（厚度度30mm）m30.7201775.02101.201664.151278.0172.861198.196.96848-477差壓回路套6.000201.7721.60178.571210.62129.601071.429.60主材：法蘭疏水器器DN20個6.00073.20439.20439.20858-302換法蘭盤安裝，DNN80mm以內(nèi)內(nèi)副42.000145.888.00106.726126.96336.004482.241308.724DN10086[81]A1-112換人工挖溝槽一、二二類土深度（3m以內(nèi)）100m31.0802532.842529.782735.462732.163.3087[81]A1-444換回填土，夯填100m30.7701080.56893.03832.03687.63144.4088[81]A1-1122機械運土方運距5500m(1000mm以內(nèi))1000m30.0317762.111380.60240.6342.80197.8389[81]A1-1123換機械運土方運距11000m以以內(nèi)每增加1100m1000m30.03132024.033992.74992.7490[6]1-1444換混凝土及鋼筋混凝凝土拆除，現(xiàn)現(xiàn)澆鋼筋混凝凝土m37.920216.00216.001710.721710.7291[6]1-64換換墻體拆除，整磚墻墻，砂漿M2.5，以下m38.04059.0658.500.56474.84470.344.5092[6]13-122換渣土運輸，1kmm以內(nèi)m315.9608.874.95141.5679.0062.5693[6]13-133換渣土運輸，每增加加1kmm315.96026.99430.76430.76版權(quán)許可編號：冀建價200801-A實體項目預(yù)算表工程名稱：唐山**分公司熱計量改造工程第6頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費948-26換室外鋼管(焊接))安裝，DN100mmm以內(nèi)10m0.800875.9337.20809.91700.7529.76647.9323.069511-66換管道刷油，瀝青漆漆第一遍10m20.15134.4110.4024.015.201.573.639611-67換管道刷油，瀝青漆漆第二遍10m20.15130.7710.4020.774.651.513.14978-384換蝶閥（鑄鋼）安裝裝，D343HH-16CDDN100個4.0003540.8624.403479.8814163.44497.6013919.522146.32988-493換自力壓差控制閥（鑄鑄鋼）安裝DN100mmm以內(nèi)個1.0005516.4024.405474.395516.4024.405474.3917.61998-440換過濾器（鑄鋼）安安裝，DN165mmm以內(nèi)個1.000720.6513.60679.95720.6513.60679.9527.101008-515換超聲波熱能表（不不銹鋼）安裝裝組1.00023776.700232.8023543.90023776.700232.8023543.9001018-493換壓力表（Y10000-0..1MPa))安裝組1.000682.6724.40640.66682.6724.40640.6617.611028-365換不銹鋼閘閥安裝，Z15W--16PDDN20mmm個4.000394.338.00386.331577.3232.001545.321038-2換鍍鋅管安裝，DNN20mm以內(nèi)內(nèi)10m0.200293.8724.00269.8758.774.8053.9710411-72管道刷油，熱瀝青青第一遍10m20.017123.9532.8091.152.110.561.5510511-73管道刷油，熱瀝青青第二遍10m20.01757.2116.0041.210.970.270.701078-21換無縫管安裝，DNN20mm以內(nèi)內(nèi)10m0.200408.10405.7081.6281.140.4810811-66換管道刷油，瀝青漆漆第一遍10m20.02734.4110.4024.010.930.280.6510911-67換管道刷油，瀝青漆漆第二遍10m20.02730.7710.0020.770.830.270.5611011-1932換換橡塑保溫管，管道道Φ133以下（厚度度30mm）m30.3401775.02101.201664.15603.5134.41565.813.291118-477差壓回路套2.000201.7721.60178.57403.5443.20357.143.20主材：法蘭疏水器器DN20個2.00073.20146.40146.401128-320換法蘭盤安裝，DNN100mmm以內(nèi)副14.000145.888.00106.722042.32112.001494.08436.245DN125版權(quán)許可編號：冀建價200801-A實體項目預(yù)算表工程名稱：唐山**分公司熱計量改造工程第7頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費113[84]6-8004熱力小井(和DNN125管路配套)座1.0007245.722458.404494.857245.722458.404494.85292.47114[81]A1-112換人工挖溝槽一、二二類土深度（3m以內(nèi)）100m31.1402532.842529.782887.442883.953.49115[81]A1-444換回填土，夯填100m30.8001080.56893.03864.44714.42150.02116[81]A1-1122換機械運土方運距5500m（1000mm以內(nèi)）[R*1..3]1000m30.0348176.291794.78277.9961.02216.97117[81]A1-1123換機械運土方運距11000m以以內(nèi)每增加1100m[RR*1.3]]1000m30.03432024.0331088.821088.82118[6]1-1444換混凝土及鋼筋混凝凝土拆除，現(xiàn)現(xiàn)澆鋼筋混凝凝土[R*1..3]m38.570280.80280.802406.462406.46119[6]1-64換換墻體拆除，整磚墻墻，砂漿M2.5，以下[R*1..3]m38.54076.6176.050.56654.25649.474.78120[6]13-122換渣土運輸，1kmm以內(nèi)[R*1..3]m317.11010.366.44177.26110.1967.07121[6]13-133換渣土運輸，每增加加1km[R**1.3]m317.11026.99461.80461.80122[81]A9-1151換井蓋，700mmm（承重30噸）[R*1..3]座2.000408.20408.20816.40816.401238-27換無縫管安裝，DNN125mmm以內(nèi)[R*1..3]10m0.8001632.2860.321544.441305.8348.261235.5522.0212411-66換管道刷油，瀝青漆漆第一遍[R*1..3]10m20.15137.5313.5224.015.672.043.6312511-67換管道刷油，瀝青漆漆第二遍[R*1..3]10m20.15133.7713.0020.775.101.963.141268-385換蝶閥（鑄鋼）安裝裝，D343HH-16CDDN125[[R*1.33]個4.0004664.7243.684583.1118658.888174.7218332.444151.721278-493換自力壓差控制閥（鑄鑄鋼）安裝DN125mmm以內(nèi)[R*1..3]個1.0006583.7231.726534.396583.7231.726534.3917.611288-440換過濾器（鑄鋼）安安裝，DN125mmm以內(nèi)[R*1..3]個1.0001476.5817.681431.801476.5817.681431.8027.101298-515換超聲波熱能表（不不銹鋼）安裝裝，[R*1..3]組1.00023846.544302.6423543.90023846.544302.6423543.9001308-493換壓力表（Y10000-0..1MPa))安裝組1.000682.6724.40640.66682.6724.40640.6617.611318-365換不銹鋼閘閥安裝，Z15W--16PDDN20mmm[R*1..3]個4.000491.535.20486.331966.1220.801945.321328-2換鍍鋅管安裝，DNN20mm以內(nèi)[R*1..3]10m0.200301.0731.20269.8760.216.2453.9713311-72換管道刷油，熱瀝青青第一遍[R*1..3]10m20.017133.7942.6491.152.270.721.55版權(quán)許可編號：冀建價200801-A實體項目預(yù)算表工程名稱：唐山**分公司熱計量改造工程第8頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費13411-73換管道刷油，熱瀝青青第二遍[RR*1.3]]10m20.01762.0120.8041.211.050.350.701368-21換無縫管安裝，DNN20mm以內(nèi)內(nèi)[R*1..3]10m0.200415.9033.80379.7083.186.7675.940.4813711-66換管道刷油，瀝青漆漆第一遍[RR*1.3]]10m20.02737.5313.5224.011.020.370.6513811-67換管道刷油，瀝青漆漆第二遍2[R*1..3]-10m20.02733.7713.0020.770.910.350.5613911-1932換換橡塑保溫管安裝，管管道Φ133以下（厚度度30mm）[R*1..3]m30.3701805.38131.561664.15668.0048.68615.743.581408-477換差壓回路[R*11.3]套2.000208.2528.08178.57416.5056.16357.143.20主材：法蘭疏水器器個2.00073.20146.40146.401418-320換法蘭盤安裝，DNN125mm以內(nèi)[R*11.3]副14.000148.2810.40106.722075.92145.601494.08436.241422-264換電表箱（800**600*2200*）安裝[R*11.3]臺7.000750.5392.04658.495253.71644.284609.431432-1273換塑料護套線明敷設(shè)設(shè)，木結(jié)構(gòu)，導(dǎo)導(dǎo)線截面（110mm2以內(nèi)）二芯芯[R*1..3]100m3.500343.58297.4446.141202.531041.04161.49主材：塑料護套m366.9751442-611換電力電纜敷設(shè)（截截面10mmm2以下）[R**1.3]100m3.500352.63205.92655.271234.21720.72228.45285.04主材：電力電纜VVV-3*110mm2m353.50013.604807.604807.601452-630換戶內(nèi)干包式電力電電纜頭制作、安安裝，